Org.nr 834 087 642 2006 → 2007 Year-over-year analysis

A G KJØSTVEDT AS: årsregnskap 2007 vs 2006

Shrank 8% on revenue, stronger earnings

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2007 with 2006 for A G KJØSTVEDT AS. Revenue 6.21m NOK → 5.70m NOK (-8.3%). Net result +201.9k NOK → +286.0k NOK. Equity 715.0k NOK → 701.0k NOK.

On the constructive side: operating result improved; net result improved; payroll decreased. Pressures included: revenue fell; equity eroded.

Also worth watching: cogs fell. All figures are taken from the published annual accounts for A G KJØSTVEDT AS.

Scorecard

Revenue
6.21m NOK 5.70m NOK
-8.3%
Operating result
+413.9k NOK +508.0k NOK
+22.8%
Net result
+201.9k NOK +286.0k NOK
+41.7%
Equity
715.0k NOK 701.0k NOK
-2.0%
Cash
n/m 772 NOK
—
Total assets
5.10m NOK 4.51m NOK
-11.5%

What improved

  • ↑

    Operating result improved

    Operating result +413.9k NOK → +508.0k NOK (op. margin 6.7% → 8.9%). Calculated

  • ↑

    Net result improved

    Net result +201.9k NOK → +286.0k NOK (net margin 3.3% → 5.0%). Calculated

  • ↑

    Payroll decreased

    Salary cost 1.51m NOK → 1.41m NOK (24% → 25% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 6.21m NOK to 5.70m NOK (-8.3% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 715.0k NOK → 701.0k NOK (equity ratio 14.0% → 15.5%). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 2.99m NOK → 2.64m NOK (-11.4% YoY). Calculated